Company Valuation: SciBase Holding AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 378 261.6 99.94 90.01 142.9 171.3 - -
Change - -30.8% -61.79% -9.93% 58.75% 19.86% - -
Enterprise Value (EV) 378 248 70 80.34 142.9 171.3 171.3 171.3
Change - -34.4% -71.77% 14.77% 77.87% 19.86% 0% 0%
P/E -8.24x -6.06x -1.64x -1.21x - - - -
PBR - - 2.32x - - - - -
PEG - 1.02x 0.1x 0x - - - -
Capitalization / Revenue - 14.6x 4.3x 3.03x 3.53x 2.81x 1.75x 1.18x
EV / Revenue - 0x 0x 0x 0x 2.81x 1.75x 1.18x
EV / EBITDA - -0x -0x -0x -0x -1.84x -2.64x -4.73x
EV / EBIT - -0x -0x -0x -0x -1.76x -2.46x -4.11x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -67 -63 -51 -34 - - - -
Distribution rate - - - - - - - -
Net sales 1 - 17.89 23.24 29.7 40.46 60.9 97.7 144.9
EBITDA 1 - -42.77 -50.55 -63.94 -82.72 -93.1 -64.8 -36.2
EBIT 1 - -46.42 -53.94 -67.17 -86.41 -97.4 -69.7 -41.7
Net income 1 -41.78 -43.17 -55.58 -61.12 -87.06 -97.5 -69.7 -
Net Debt - -13.62 -29.94 -9.675 - - - -
Reference price 2 552.00 382.00 83.40 41.00 34.50 16.75 16.75 16.75
Nbr of stocks (in thousands) 685 685 1,198 2,195 4,142 10,225 - -
Announcement Date 4/22/22 2/13/23 2/21/24 2/25/25 3/13/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.1M
60.55x4.81x16.07x0.35% 16.65B
41.19x - - 1.96% 1.78B
15.02x2.05x6.97x1.71% 894M
-2.95x1.39x6.45x - 833M
39.3x - - - 778M
121.03x - - 0.97% 591M
32.25x2.78x16.58x-.--% 436M
-9.52x - - - 386M
Average 37.11x 2.76x 11.52x 1% 2.49B
Weighted average by Cap. 53.92x 4.48x 15.23x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SCIB Stock
  4. Valuation SciBase Holding AB
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!